Flat
E15
1 bed
1 bath
Azure Building, Great Eastern Road, London E15
London, England · E15
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£-6,814
↘ -5%After 5 Years
Change In Property Value
£44,904
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,140 | £19,427 | £19,913 | £20,411 | £21,023 | £99,913 |
| Total Expenses | £21,173 | £21,247 | £21,339 | £21,433 | £21,536 | £106,728 |
| Profit Before Tax | £-2,033 | £-1,820 | £-1,426 | £-1,022 | £-513 | £-6,814 |
| Profit After Tax | £-2,033 | £-1,820 | £-1,426 | £-1,022 | £-513 | £-6,814 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £-2,028 | £-1,816 | £7,274 | £14,508 | £20,152 | £38,090 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change